| TV Revenue | $7.5M |
| TV Placement Bonus | $2.2M |
| Matchday Revenue | $0 |
| Sponsorship | $466K |
| Merchandising | $9.3M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
| Player Wages | $1.4M |
| Staff Wages | $95K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $368K |
| Facility Maintenance | $2.9M |
| Month | Income | Expenses | Net Monthly | Balance |
|---|---|---|---|---|
| Sep 2026 | $32.8M | $4.7M | $28.2M | $-3.9M |
| Aug 2026 | $0 | $0 | $0 | $22.9M |
| Sponsor | Annual Income |
|---|---|
| Civic Energy | $2.9M |
| Civic Energy | $2.7M |